[TROP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.88%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 248,607 239,011 266,968 270,371 219,334 203,336 197,068 16.70%
PBT 73,054 68,507 68,331 70,336 66,465 64,208 63,002 10.34%
Tax -25,842 -16,797 -15,760 -14,587 -21,986 -17,532 -18,080 26.80%
NP 47,212 51,710 52,571 55,749 44,479 46,676 44,922 3.36%
-
NP to SH 33,435 41,200 45,475 48,589 40,874 42,975 41,126 -12.85%
-
Tax Rate 35.37% 24.52% 23.06% 20.74% 33.08% 27.31% 28.70% -
Total Cost 201,395 187,301 214,397 214,622 174,855 156,660 152,146 20.49%
-
Net Worth 636,607 610,322 601,238 603,767 584,768 583,076 566,720 8.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,365 10,365 10,365 10,365 10,307 10,307 10,307 0.37%
Div Payout % 31.00% 25.16% 22.79% 21.33% 25.22% 23.98% 25.06% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 636,607 610,322 601,238 603,767 584,768 583,076 566,720 8.03%
NOSH 274,400 258,611 255,846 259,127 261,057 262,647 257,600 4.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.99% 21.63% 19.69% 20.62% 20.28% 22.96% 22.80% -
ROE 5.25% 6.75% 7.56% 8.05% 6.99% 7.37% 7.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.60 92.42 104.35 104.34 84.02 77.42 76.50 11.90%
EPS 12.18 15.93 17.77 18.75 15.66 16.36 15.97 -16.48%
DPS 3.78 4.00 4.05 4.00 4.00 4.00 4.00 -3.69%
NAPS 2.32 2.36 2.35 2.33 2.24 2.22 2.20 3.59%
Adjusted Per Share Value based on latest NOSH - 259,127
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.82 10.40 11.62 11.77 9.54 8.85 8.58 16.67%
EPS 1.45 1.79 1.98 2.11 1.78 1.87 1.79 -13.06%
DPS 0.45 0.45 0.45 0.45 0.45 0.45 0.45 0.00%
NAPS 0.277 0.2656 0.2616 0.2627 0.2545 0.2537 0.2466 8.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.12 1.26 1.46 1.42 1.25 0.91 -
P/RPS 1.13 1.21 1.21 1.40 1.69 1.61 1.19 -3.38%
P/EPS 8.37 7.03 7.09 7.79 9.07 7.64 5.70 29.10%
EY 11.95 14.22 14.11 12.84 11.03 13.09 17.54 -22.51%
DY 3.70 3.57 3.22 2.74 2.82 3.20 4.40 -10.88%
P/NAPS 0.44 0.47 0.54 0.63 0.63 0.56 0.41 4.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 -
Price 0.96 1.10 1.22 1.34 1.42 1.40 1.41 -
P/RPS 1.06 1.19 1.17 1.28 1.69 1.81 1.84 -30.69%
P/EPS 7.88 6.90 6.86 7.15 9.07 8.56 8.83 -7.28%
EY 12.69 14.48 14.57 13.99 11.03 11.69 11.32 7.89%
DY 3.93 3.64 3.32 2.99 2.82 2.86 2.84 24.10%
P/NAPS 0.41 0.47 0.52 0.58 0.63 0.63 0.64 -25.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment